CashFlowRE
Sign in Sign up
164 N Evans St Duplex
C- Composite 54.15
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +26.6/30.0
  • DSCR +9.1/10.0
  • 1% rule +7.2/10.0
  • Rent growth +3.7/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$285,000

164 N Evans St · Pottstown, PA 19464
4 bd · 3.0 ba · 2,076 sqft · MultiFamily public records · 26 Days on market
Built 1900 2,614 sqft lot $137/sqft · 35% above area Est $211k · 35% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Investment opportunity in Pottstown Borough! Tenant-occupied duplex featuring one 2-bedroom unit and one 3-bedroom unit with 1 offstreet parking space and a fenced in backyard. Offers immediate rental income. A perfect turnkey addition to any investment portfolio, with potential for increased rents through future improvements. Owner pays common electric $300, trash, water & sewer $2,200 and misc maintenance of approx $1,300 annually. Tenant pays for their own heat and electric. Ready for its next owner—schedule your showing today!

Key facts

  • 2,614 sq ft lot
  • Built 1900
  • Listed 26 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1×2bd/1.0ba + 1×3bd/1.0ba units multifamily listed at $285k.

Deal economics

  • At list price, monthly cash flow is $761 ($9k/yr) — positive. Per door: $381/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $285k).
  • Recommended offer: $281k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 5.0% in Pottstown — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#643 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities C-, employment D+, crime F.
  • Pottstown SD (suburban): math 11% / reading 23% proficiency, ranked #504 of 539 in PA (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.9%/yr); 211 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,936 units permitted in Montgomery County in 2024 (530 in 5+ unit buildings).
  • At $3,467/mo this rent would consume 52% of the median local household income ($80k/yr) (locally 1797% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Montgomery County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $80k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 31y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $24k; list at $285k implies a 1088% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $280,725 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.22%
Cap rate
9.50%
Cash-on-cash
11.44%
DSCR
1.51
GRM
6.9

CMA / ARV

ARV (median comp)
$211,300
List price
$285,000
Delta
34.88%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
172 N Charlotte St 0.08mi 4/3.0 2,112 (+2%) 11mo $345,000 $163 84
11 S Franklin St 0.27mi 4/— 2,032 (-2%) 11mo $350,000 $172 75
379 N Charlotte St 0.27mi 5/— (+1) 1,902 (-8%) 3mo $285,000 $150 66
133 Beech St 0.31mi 5/2.0 (+1) 1,992 (-4%) 6mo $235,000 $118 65
322 Chestnut St 0.12mi 5/1.0 (+1) 1,924 (-7%) 7mo $150,000 $78 63
36 E 3rd St 0.41mi 5/— (+1) 2,232 (+8%) 2mo $310,000 $139 62
18 Chestnut St 0.48mi 4/4.0 2,055 (-1%) 12mo $405,000 $197 62
18 Penn St 0.25mi 3/— (-1) 1,800 (-13%) 4mo $237,000 $132 58
426 South St 0.41mi 3/— (-1) 2,270 (+9%) 8mo $262,000 $115 54
436 South St 0.41mi 5/— (+1) 2,282 (+10%) 15mo $325,000 $142 47
23 E 2nd St 0.43mi 3/— (-1) 1,814 (-13%) 10mo $192,000 $106 45
6 W Third St 0.49mi 3/— (-1) 1,780 (-14%) 15mo $217,000 $122 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 4.93% rent growth · sell at horizon

5-year hold
IRR
2.9%
Equity multiple
1.12×
Total profit
$9,209
Equity at exit
$42,494
10-year hold
IRR
14.3%
Equity multiple
2.25×
Total profit
$99,959
Equity at exit
$24,642

Cash invested: $79,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Pennsylvania
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 19464

Rents YoY
4.9%
Active inventory
211
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$3,467 high interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$365 /mo · $4,375/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$728
Net cashflow
$761

Break-even live

Break-even rent $2,504
Max offer price $285,000
Occupancy floor 73%

Sensitivity live

Price -10% $922 -5% $842 +0% $761 +5% $680 +10% $600
Rent -10% $487 -5% $624 +0% $761 +5% $898 +10% $1,035
Rate -1.0pp $905 -0.5pp $834 base $761 +0.5pp $687 +1.0pp $612

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $1,641
1× unit 3 1 $1,826
Total (2 units) $3,467

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$71,250
Closing costs
$8,550
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
351 Union Aly Pottstown, PA 4.0 1.5 1408 $1,995 $1.42 3d 1 0.04mi
365 Beech St Pottstown, PA 4.0 1.0 1670 $2,200 $1.32 45d 1 0.08mi
415 Walnut St Unit 1 Pottstown, PA 3.0 1.0 1730 $1,800 $1.04 25d 1 0.10mi
308 King St Unit 2 Pottstown, PA 4.0 2.0 1958 $2,100 $1.07 45d 1 0.17mi
310 N Charlotte St Pottstown, PA 4.0 1.5 1990 $2,100 $1.06 45d 1 0.20mi
538 Chestnut St Unit 2 Pottstown, PA 3.0 1.0 2830 $1,540 $0.54 6d 1 0.27mi
130 E 4th St Unit 2 Pottstown, PA 3.0 1.0 1808 $1,850 $1.02 45d 1 0.33mi
463 Spruce St Pottstown, PA 4.0 1.5 1574 $2,250 $1.43 45d 1 0.41mi
21 Walnut St Pottstown, PA 4.0 2.0 1791 $2,200 $1.23 6d 1 0.47mi

Listing history 14 events

  1. 2026-06-07
    status $285,000 Pending 26 DOM
  2. 2026-05-15
    historical Active Under Contract 548-char remark
    Show marketing remark (548 chars)

    Investment opportunity in Pottstown Borough! Tenant-occupied duplex featuring one 2-bedroom unit and one 3-bedroom unit with 1 offstreet parking space and a fenced in backyard. Offers immediate rental income. A perfect turnkey addition to any investment portfolio, with potential for increased rents through future improvements. Owner pays common electric $300, trash, water & sewer $2,200 and misc maintenance of approx $1,300 annually. Tenant pays for their own heat and electric. Ready for its next owner—schedule your showing today!

  3. 2026-04-22
    status Active 548-char remark
    Show marketing remark (548 chars)

    Investment opportunity in Pottstown Borough! Tenant-occupied duplex featuring one 2-bedroom unit and one 3-bedroom unit with 1 offstreet parking space and a fenced in backyard. Offers immediate rental income. A perfect turnkey addition to any investment portfolio, with potential for increased rents through future improvements. Owner pays common electric $300, trash, water & sewer $2,200 and misc maintenance of approx $1,300 annually. Tenant pays for their own heat and electric. Ready for its next owner—schedule your showing today!

  4. 2025-11-03
    historical 548-char remark
    Show marketing remark (548 chars)

    Investment opportunity in Pottstown Borough! Tenant-occupied duplex featuring one 2-bedroom unit and one 3-bedroom unit with 1 offstreet parking space and a fenced in backyard. Offers immediate rental income. A perfect turnkey addition to any investment portfolio, with potential for increased rents through future improvements. Owner pays common electric $300, trash, water & sewer $2,200 and misc maintenance of approx $1,300 annually. Tenant pays for their own heat and electric. Ready for its next owner—schedule your showing today!

  5. 2025-10-31
    listed $285,000 Active 548-char remark
    Show marketing remark (548 chars)

    Investment opportunity in Pottstown Borough! Tenant-occupied duplex featuring one 2-bedroom unit and one 3-bedroom unit with 1 offstreet parking space and a fenced in backyard. Offers immediate rental income. A perfect turnkey addition to any investment portfolio, with potential for increased rents through future improvements. Owner pays common electric $300, trash, water & sewer $2,200 and misc maintenance of approx $1,300 annually. Tenant pays for their own heat and electric. Ready for its next owner—schedule your showing today!

  6. 2018-05-30
    soldstatus $24,000
  7. 2004-03-19
    soldstatus $65,000
  8. 2003-12-31
    historical
  9. 2002-10-16
    listed $65,000
  10. 1997-01-31
    historical
  11. 1996-03-01
    listed $69,900
  12. 1996-03-01
    historical
  13. 1995-09-07
    listed $69,900
  14. 1984-05-18
    soldstatus $27,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$4,375 · $365/mo
Projected year-2 tax
$4,439 · $370/mo
Expected delta
+$64/yr (+$5/mo · 1.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$41,604
− Mortgage interest
−$15,964
− Property taxes
−$4,375
− Insurance
−$1,425
− Repairs & maintenance
−$3,328
− Management
−$3,328
− Depreciation
−$8,291
Taxable income
$4,892
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,174
After-tax cash flow
$7,958/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Pottstown SD
NCES district ID
4219680
Math proficiency
11% ▼ -12.00%
Reading proficiency
23% ▼ -19.00%
Median HH income
$43,739
Composite
14.78/100
National rank
#9390
State rank
#504 of 539 in PA

Livability — Pottstown

Score
72/100
State rank
#643
US rank
#6257

Category grades

Amenities C- Commute F Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A+ User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pottstown, PA
County
Montgomery County · 712,331 people
City population
49,101
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
49,101
Household income
$79,787
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
1797.0

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
856,074 people
By 2030
870,887 · +1.7%
By 2040
891,195 · +4.1%
By 2050
896,417 · +4.7%
By 2075
903,212 · +5.5%
By 2100
843,240 · -1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 15% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 5%
Common ancestry
Romanian 7% Polish 2% Iranian 2%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 4% Arabic 1% Other Indo-European 1%

Political lean MEDSL · Montgomery

2024 margin
Strong D (+22.8) · D 60.9% · R 38.1% · Other 1.1%
2008→2024 swing
+2.0pp toward D · 2008: 20.8pp · 2024: 22.8pp
All cycles
2024: D+22.8 2020: D+26.3 2016: D+21.1 2012: D+14.3 2008: D+20.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -253.73%
Current HPI
271.9399
Rent YoY
▲ 4.93%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+921.5% since first listed
13 events — show timeline
  • 2026-05-15 Contingent BRIGHT MLS
  • 2026-04-22 Relisted BRIGHT MLS
  • 2025-11-03 Listing Removed BRIGHT MLS
  • 2025-10-31 Listed $285,000 BRIGHT MLS
  • 2018-05-30 Sold (Public Records) $24,000 Public Records
  • 2004-03-19 Sold (Public Records) $65,000 Public Records
  • 2003-12-31 Listing Removed BRIGHT MLS
  • 2002-10-16 Listed $65,000 BRIGHT MLS
  • 1997-01-31 Listing Removed BRIGHT MLS
  • 1996-03-01 Listing Removed BRIGHT MLS
  • 1996-03-01 Listed $69,900 BRIGHT MLS
  • 1995-09-07 Listed $69,900 BRIGHT MLS
  • 1984-05-18 Sold (Public Records) $27,900 Public Records

Property tax history

+2.1%/yr

Latest (2026): $4,375 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…